Summary Information
|
Country |
|
||
|
Company Name |
INDUS MOBILE
DISTRIBUTION PRIVATE LIMITED |
Principal Name 1 |
Mr. D. Sathish Babu |
|
Status |
Satisfactory
|
Principal Name 2 |
Mr. Sankar Nathan |
|
Registration # |
18 – 062014 |
||
|
Street Address |
281, |
||
|
Established Date |
11.01.2007 |
SIC Code |
-- |
|
Telephone# |
91-44-42112875 |
Business Style 1 |
Distributor |
|
Fax # |
91-44-24660094 |
Business Style 2 |
-- |
|
Homepage |
-- |
Product Name 1 |
Mobile Phones |
|
# of employees |
30 (Approximately) |
Product Name 2 |
-- |
|
Paid up capital |
Rs. 5,022,100/- |
Product Name 3 |
-- |
|
Shareholders |
Foreign holding – 70.00% Director/ Relatives – 30.00% |
Banking |
-- |
|
Public Limited Corp. |
NO |
Business Period |
7 Years |
|
IPO |
NO |
International Ins. |
- |
|
Public |
NO |
Rating |
Ba (47) |
|
Related Company |
|||
|
Relation |
Country |
Company Name |
CEO |
|
Holding Company |
|
Peepul Capital fund II LLC |
-- |
|
Note |
- |
||
2. Summary Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
2,235,866,000 |
Current Liabilities |
952,547,000 |
|
Inventories |
0,000 |
Long-term Liabilities |
140,991,000 |
|
Fixed Assets |
27,000,000 |
Other Liabilities |
30,220,000 |
|
Deferred Assets |
4,539,000 |
Total Liabilities |
1,123,758,000 |
|
Invest& other Assets |
0,000 |
Retained Earnings |
1,138,625,000 |
|
|
|
Net Worth |
1,143,647,000 |
|
Total Assets |
2,267,405,000 |
Total Liab. & Equity |
2,267,405,000 |
|
Total
Assets (Previous Year) |
1,635,878,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales |
10,558,910,000 |
Net Profit |
130,217,000 |
|
Sales(Previous yr) |
8,019,783,000 |
Net Profit(Prev.yr) |
58,312,000 |
MIRA INFORM REPORT
|
Report Date : |
23.06.2014 |
IDENTIFICATION DETAILS
|
Name : |
INDUS MOBILE DISTRIBUTION PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
281, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
11.01.2007 |
|
|
|
|
Com. Reg. No.: |
18 – 062014 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 5.022 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U32109TN2007PTC062014 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CHEI05707C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Distributor of Mobile Phones |
|
|
|
|
No. of Employees
: |
30 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 4570000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having a satisfactory track record. General financial position of the company seems to be sound and healthy.
Profitability of the company is fair. Trade relations are fair. Business is active. Payment terms are
reported to be usually correct. The company can be considered for business dealings at usual trade
terms and condition. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – March 31, 2014
|
Country Name |
Previous Rating (31.12.2013) |
Current Rating (31.03.2014) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INDIAN ECONOMIC OVERVIEW
N E W S
The economy grew 4.7 %in 2013/14, marking a
second straight year of sub-5 % growth – the worst slowdown in more than a
quarter of a century. The data was below an official estimate of 4.9 % annual
growth and compared with 4.5 % in the last fiscal year. However, the current
account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic
product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year
before.A sharp fall in gold imports due to restrictions on overseas purchases
and muted import of capital goods helped shrink the current account deficit.
Online retailer Flipkart has acquired fashion
portal Myntra as it prepares to battle with the rapidly expanding India arm of the
global e-commerce giant Amazon. The company raised $ 210 million from Russian
Investment firm DST Global which has also invested in companies like Facebook,
Twitter and Alibaba Group.
General Motors will start exporting vehicles
from its Talegaon plant near Pune in the second half of 2014. GM was one of the
few global carmakers that was using its India plant only for the domestic
market.
Google has overtaken Apple as the world’s top
brand in terms of value, according to global market research agency Millward
Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top
10 of the 100 slots were dominated by US companies.
Infosys lost another heavy weight when B G
Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit
after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V
Balakrishnan being the other two.While Vemuri went on to lead IGate,
Balakrishnan joined politics.
Naresh Goyal – promoted Jet Airways posted
biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31,
mainly because it has been offering discounts to passengers to fill planes.
William S Pinckney – Chairman and CEO of
Amway India was arrested by the Andhra Pradesh Police in connection with a
complaint against the direct selling firm. This is the second time that he has
been taken into custody. A year, ago the Kerala Police had arrested Pinckney
and two company directors on charges of financial irregularities.
China has told its state-owned enterprises to
sever links with American consulting firms after the United States charged five
Chinese military officers wih hacking US companies. China’s action which
targets consultancies like McKinsey & Co. and the Boston Consulting Group,
sterns from fears that the first are providing trade secrets to the US
governments.
India has emerged as a country with some of
the highest unregistered businesses in the world. Indonesia has the maximum
number of shadow businesses, says a study of 68 countries by Imperial College
Business School in London.
Pfizer has abandoned its attempt to buy
AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55
pounds a share.
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
INFORMATION PARTED BY
|
Name : |
Mr. Mohan Raj |
|
Designation : |
General Manager |
|
Contact No.: |
91-44-30511800 |
|
Date : |
21.06.2014 |
LOCATIONS
|
Registered Office : |
281, |
|
Tel. No.: |
91-44-42112875/30511800/42912345 |
|
Fax No.: |
91-44-24660094 |
|
E-Mail : |
|
|
|
|
|
Branch Office : |
278 Satya Building, Peters Road, Gopalapuram, Chennai, Tamilnadu,
India |
DIRECTORS
AS ON 27.09.2013
|
Name : |
Mr. Durai Sathish Babu |
|
Designation : |
Managing Director |
|
Address : |
83/38, Flat C, Srividya Apartments, |
|
Date of Birth/Age : |
28.09.1968 |
|
Date of Appointment : |
11.01.2007 |
|
DIN No.: |
00052809 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name
of the Company/ LLP |
Current
designation of the Director/ Designated Partner |
Date
of appointment at current designation |
Original
date of appointment |
Company/
LLP Status |
Defaulting
status |
|
1 |
U32109TN2007PTC062014 |
INDUS MOBILE
DISTRIBUTION PRIVATE LIMITED |
Managing director |
01/02/2007 |
11/01/2007 |
Active |
NO |
|
Name : |
Mr. Sankar Nathan |
|
Designation : |
Director |
|
Address : |
83/38, Flat D, Srividya Apartments, |
|
Date of Birth/Age : |
05.01.1964 |
|
Date of Appointment : |
01.02.2007 |
|
DIN No.: |
00071740 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name
of the Company/ LLP |
Current
designation of the Director/ Designated Partner |
Date
of appointment at current designation |
Original
date of appointment |
Company/
LLP Status |
Defaulting
status |
|
1 |
U32109TN2007PTC062014 |
INDUS MOBILE
DISTRIBUTION PRIVATE LIMITED |
Director |
29/09/2007 |
01/02/2007 |
Active |
NO |
|
Name : |
Mr. Nadigadda Sandeep Reddy |
|
Designation : |
Director |
|
Address : |
10A, MT Sophia, #08-14, |
|
Date of Birth/Age : |
22.07.1968 |
|
Date of Appointment : |
08.03.2007 |
|
DIN No.: |
00483826 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name
of the Company/ LLP |
Current
designation of the Director/ Designated Partner |
Date
of appointment at current designation |
Original
date of appointment |
Date
of cessation |
Company/
LLP Status |
Defaulting
status |
|
1 |
U67120TN2001PTC046392 |
UNIFI CAPITAL
PRIVATE LIMITED |
Director |
04/01/2001 |
04/01/2001 |
- |
Active |
NO |
|
2 |
U15137TN1986PTC012985 |
VENTURE TECH
SOLUTION PRIVATE LIMITED |
Director |
05/02/2001 |
05/02/2001 |
15/10/2007 |
Active |
NO |
|
3 |
U92200TG2003PTC040633 |
IVISION MEDIA
INDIA PRIVATE LIMITED |
Director |
20/08/2004 |
20/08/2004 |
30/03/2007 |
Active |
NO |
|
4 |
U72900TG2002PTC039627 |
ILABS HYDERABAD
TECHNOLOGY CENTRE PRIVATE LIMITED |
Director |
27/12/2004 |
27/12/2004 |
- |
Active |
NO |
|
5 |
U93000TG2005PTC045094 |
VISAGE MEDIA SERVICES
PRIVATE LIMITED |
Director |
10/01/2005 |
10/01/2005 |
08/09/2008 |
Active |
NO |
|
6 |
U92113MH2006PTC205734 |
INTEGRID MEDIA
PRIVATE LIMITED |
Nominee director |
22/01/2007 |
22/01/2007 |
25/01/2011 |
Active |
NO |
|
7 |
U32109TN2007PTC062014 |
INDUS MOBILE
DISTRIBUTION PRIVATE LIMITED |
Director |
29/09/2007 |
08/03/2007 |
- |
Active |
NO |
|
8 |
U31103KA2002PTC030060 |
UNIVERSAL POWER
TRANSFORMER PRIVATE LIMITED |
Nominee director |
24/07/2008 |
19/02/2008 |
12/10/2009 |
Active |
NO |
|
9 |
U55101TN1994PTC027509 |
ORIENTAL
CUISINES PRIVATE LIMITED |
Director |
15/04/2008 |
15/04/2008 |
30/06/2009 |
Active |
NO |
|
10 |
U67110TN1957PLC058053 |
MADRAS STOCK
EXCHANGE LIMITED |
Director |
24/05/2013 |
09/05/2008 |
- |
Active |
NO |
|
11 |
U74130KA2006PTC059425 |
LOYALTY
SOLUTIONS AND RESEARCH PRIVATE LIMITED |
Director |
29/09/2010 |
29/05/2010 |
- |
Active |
NO |
|
12 |
U93000TN2009PTC071232 |
SURULI HOLIDAY
HOMES PRIVATE LIMITED |
Additional
director |
18/12/2013 |
18/12/2013 |
- |
Active |
NO |
|
Name : |
Mr. Parthasarathy Venkat Shankar |
|
Designation : |
Director |
|
Address : |
No. 3C, Nithyashree Apartments, |
|
Date of Birth/Age : |
27.04.1966 |
|
Date of Appointment : |
29.11.2008 |
|
DIN No.: |
02223282 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name
of the Company/ LLP |
Current
designation of the Director/ Designated Partner |
Date
of appointment at current designation |
Original
date of appointment |
Date
of cessation |
Company/
LLP Status |
Defaulting
status |
|
1 |
U55101TN1994PTC027509 |
ORIENTAL
CUISINES PRIVATE LIMITED |
Director |
15/04/2008 |
15/04/2008 |
24/04/2013 |
Active |
NO |
|
2 |
U32109TN2007PTC062014 |
INDUS MOBILE DISTRIBUTION
PRIVATE LIMITED |
Director |
28/09/2009 |
18/06/2008 |
- |
Active |
NO |
|
3 |
U29299MH1994PTC077795 |
KAM-AVIDA ENVIRO
ENGINEERS PRIVATE LIMITED |
Director |
27/09/2011 |
01/09/2008 |
- |
Active |
NO |
|
4 |
U51909TG2000PTC034653 |
BALAN NATURAL
FOOD PRIVATE LIMITED |
Director |
09/10/2008 |
09/10/2008 |
15/12/2011 |
Active |
NO |
|
5 |
U72200KA2002PTC030917 |
TELE DNA
COMMUNICATIONS PRIVATE LIMITED |
Director |
30/11/2009 |
30/10/2009 |
22/12/2011 |
Active |
NO |
|
6 |
U85110TN1994PTC029023 |
MEDALL
HEALTHCARE PRIVATE LIMITED |
Director |
23/09/2010 |
08/11/2009 |
- |
Active |
NO |
|
7 |
U31103KA2002PTC030060 |
UNIVERSAL POWER
TRANSFORMER PRIVATE LIMITED |
Director |
13/08/2010 |
12/11/2009 |
- |
Active |
NO |
|
8 |
U74130KA2006PTC059425 |
LOYALTY
SOLUTIONS AND RESEARCH PRIVATE LIMITED |
Director |
29/09/2010 |
29/05/2010 |
- |
Active |
NO |
|
9 |
U41000TN2002PTC050091 |
AQUA DESIGNS
INDIA PRIVATE LIMITED |
Director |
30/11/2010 |
06/08/2010 |
- |
Active |
NO |
|
10 |
U31900TN1985PTC011866 |
CONSUL
CONSOLIDATED PRIVATE LIMITED |
Director |
29/08/2012 |
05/04/2012 |
- |
Active |
NO |
|
11 |
U18109KA2009PTC051868 |
BRANDIS
MANUFACTURING AND MARKETING PRIVATE LIMITED |
Director |
30/09/2013 |
29/11/2012 |
- |
Active |
NO |
KEY EXECUTIVES
|
Name : |
Mr. Mohan Raj |
|
Designation : |
General Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 27.09.2013
|
Name
of Shareholders |
No.
of Shares |
%age |
|
D Sathish Babu |
9,900 |
19.71 |
|
Sasi Sathish |
100 |
0.20 |
|
Shankar Nathan |
5,000 |
9.96 |
|
Peepul Capital Fund ll LLC, Mauritius |
35,221 |
70.13 |
|
TOTAL |
50,221 |
100.00 |
AS ON 27.09.2013
|
Equity Shares
Break Up |
Percentage of
Holding |
|
Foreign holdings( Foreign institutional investor(s), Foreign companie(s)
Foreign financial institution(s), Non-resident Indian(s) or Overseas
Corporate bodies or Others |
70.00 |
|
Directors or relatives of Directors |
30.00 |
|
TOTAL |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Distributor of Mobile Phones |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit |
GENERAL INFORMATION
|
Customers : |
End Users |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
No. of Employees : |
30 (Approximately) |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Brahmayya and Company Chartered Accountants |
|
Address : |
48, |
|
PAN No.: |
AAAFL1431E |
|
|
|
|
Holding Company : |
Peepul capital fund II LLC |
CAPITAL STRUCTURE
AS ON 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
99404 |
Equity Shares |
Rs.100/- each |
Rs. 9.940 Millions |
|
5960 |
Preference Shares |
Rs.10/- each |
Rs. 0.060 Million |
|
|
TOTAL |
|
Rs. 10.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50221 |
Equity Shares |
Rs.100/-
each |
Rs. 5.022
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
5.022 |
5.022 |
4.445 |
|
(b) Reserves & Surplus |
1138.625 |
1008.408 |
723.378 |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
1143.647 |
1013.430 |
727.823 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
1.587 |
2.532 |
3.491 |
|
(b) Deferred tax liabilities
(Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
2.859 |
2.265 |
2.144 |
|
Total
Non-current Liabilities (3) |
4.446 |
4.797 |
5.635 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
139.404 |
147.213 |
201.233 |
|
(b) Trade payables |
941.487 |
457.707 |
349.552 |
|
(c) Other current liabilities |
30.220 |
12.731 |
7.305 |
|
(d) Short-term provisions |
8.201 |
0.000 |
0.000 |
|
Total
Current Liabilities (4) |
1119.312 |
617.651 |
558.09 |
|
|
|
|
|
|
TOTAL |
2267.405 |
1635.878 |
1291.548 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
13.643 |
14.776 |
14.310 |
|
(ii) Intangible Assets |
13.357 |
16.837 |
20.317 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
4.539 |
0.000 |
0.000 |
|
(d) Long-term Loan and
Advances |
156.441 |
90.607 |
7.311 |
|
(e) Other Non-current assets |
2.000 |
2.000 |
2.000 |
|
Total
Non-Current Assets |
189.980 |
124.220 |
43.938 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
0.000 |
62.040 |
13.581 |
|
(c) Trade receivables |
1881.477 |
1244.151 |
1082.566 |
|
(d) Cash and cash equivalents |
149.698 |
153.703 |
140.982 |
|
(e) Short-term loans and
advances |
36.238 |
33.539 |
4.320 |
|
(f) Other current assets |
10.012 |
18.225 |
6.161 |
|
Total
Current Assets |
2077.425 |
1511.658 |
1247.610 |
|
|
|
|
|
|
TOTAL |
2267.405 |
1635.878 |
1291.548 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
SALES |
|
|
|
|
|
Income |
|
8019.783 |
|
|
|
Other Income |
|
|
|
|
|
TOTAL
(A) |
10558.910 |
8019.783 |
6881.167 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Goods Sold |
|
7938.146 |
|
|
|
Trading Expenses |
|
|
|
|
|
Manufacturing Expenses |
|
|
|
|
|
Marketing and Service Expenses |
|
|
|
|
|
TOTAL
(B) |
10413.391 |
7938.146 |
6875.811 |
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (C) |
145.519 |
81.637 |
5.356 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
15.135 |
12.557 |
11.523 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
130.384 |
69.08 |
-6.167 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION (F) |
6.758 |
6.529 |
5.512 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F) (G) |
123.626 |
62.551 |
(11.679) |
|
|
|
|
|
|
|
Less |
TAX
(I) |
(6.591) |
4.239 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-I)
(J) |
130.217 |
58.312 |
(11.679) |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
2593.00 |
1225.00 |
-- |
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
PAT / Total Income |
(%) |
1.23 |
0.73 |
(0.17) |
|
|
|
|
|
|
|
|
|
Return on Total Assets |
(%) |
5.46 |
3.82 |
(0.90) |
|
|
|
|
|
|
|
|
|
Return on Investment (ROI) |
|
0.11 |
0.06 |
(0.02) |
|
|
|
|
|
|
|
|
|
Debt Equity Ratio |
|
0.12 |
0.15 |
0.28 |
|
|
|
|
|
|
|
|
|
Current Ratio |
|
1.86 |
2.45 |
2.24 |
|
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR
in Mlns.) |
(INR
in Mlns.) |
(INR
in Mlns.) |
|
Share Capital |
4.445 |
5.022 |
5.022 |
|
Reserves & Surplus |
723.378 |
1,008.408 |
1,138.625 |
|
Net
worth |
727.823 |
1,013.430 |
1,143.647 |
|
|
|
|
|
|
long-term borrowings |
3.491 |
2.532 |
1.587 |
|
Short term borrowings |
201.233 |
147.213 |
139.404 |
|
Total
borrowings |
204.724 |
149.745 |
140.991 |
|
Debt/Equity
ratio |
0.281 |
0.148 |
0.123 |
YEAR ON YEAR GROWTH
|
Year
on Year Growth |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR
in Mlns) |
(INR
in Mlns) |
(INR
in Mlns) |
|
Total Income |
6,881.167 |
8,019.783 |
10,558.910 |
|
|
|
16.547 |
31.661 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR) |
(INR) |
(INR) |
|
Total Income |
6,881.167 |
8,019.783 |
10,558.910 |
|
Profit |
(11.679) |
58.312 |
130.217 |
|
|
(0.17)% |
0.73% |
1.23% |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
Available in
Report (Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact
person |
Yes |
|
11] |
Turnover of firm for last
three years |
Yes |
|
12] |
Profitability for last
three years |
Yes |
|
13] |
Reasons for variation
<> 20% |
----- |
|
14] |
Estimation for coming
financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details (if
applicable) |
No |
|
21] |
Market information |
----- |
|
22] |
Litigations that the firm
/ promoter involved in |
----- |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking
account |
----- |
|
26] |
Buyer visit details |
----- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if
applicable |
Yes |
|
29] |
Last accounts filed at
ROC |
Yes |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of Proprietor/Partner/Director,
if available |
Yes |
|
32] |
PAN of
Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
No |
INDEX OF CHARGES
|
S. No |
Charge ID |
Date of Charge Creation /Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN |
|
1 |
10458927 |
25/09/2013 |
80,000,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA |
B89049605 |
|
2 |
10435650 |
27/05/2013 |
120,000,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSE SENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA |
B79106944 |
|
Unsecured Loan |
Rs.
In Millions 31.03.2013 |
Rs.
In Millions 31.03.2012 |
|
Short Term
Borrowings |
|
|
|
Loans and Advances from Related Parties |
0.000 |
19.907 |
|
|
|
|
|
TOTAL |
0.000 |
19.907 |
CORPORATE INFORMATION
Subject is engaged in distribution of mobiles, accessories and recharge packs.
FIXED ASSETS
Tangible Assets
- Computers
- Furniture and
Fittings
- Office
Equipment and Library
- Vehicles
Intangible Assets
- Trademark
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No exist to suggest that subject is or was
the subject of any formal or informal allegations, prosecutions or other official
proceeding for making any prohibited payments or other improper payments to
government officials for engaging in prohibited transactions or with designated
parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs. 60.27 |
|
|
1 |
Rs. 102.76 |
|
Euro |
1 |
Rs. 82.12 |
INFORMATION DETAILS
|
Information
Gathered by : |
PLK |
|
|
|
|
Analysis Done by
: |
KRN |
|
|
|
|
Report Prepared
by : |
DPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
47 |
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors and their relative weights (as
indicated through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall
operation is considered normal. Capable to meet normal commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.